AIN
Albany International Corp
Price:  
91.50 
USD
Volume:  
136,251.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AIN Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Albany International Corp (AIN) is 103.99 USD. This AIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.50 USD, the upside of Albany International Corp is %.

The range of the Intrinsic Value is 69.64 - 199.01 USD

91.50 USD
Stock Price
103.99 USD
Intrinsic Value
Intrinsic Value Details

AIN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 69.64 - 199.01 103.99 13.7%
DCF (Growth 10y) 93.52 - 249.44 135.25 47.8%
DCF (EBITDA 5y) 114.31 - 138.03 124.59 36.2%
DCF (EBITDA 10y) 128.84 - 169.92 146.83 60.5%
Fair Value 79.17 - 79.17 79.17 -13.48%
P/E 89.62 - 95.44 91.10 -0.4%
EV/EBITDA 84.32 - 134.37 105.76 15.6%
EPV 31.67 - 46.45 39.06 -57.3%
DDM - Stable 26.42 - 87.14 56.78 -37.9%
DDM - Multi 63.99 - 161.02 91.24 -0.3%

AIN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,854.80
Beta 1.11
Outstanding shares (mil) 31.20
Enterprise Value (mil) 3,173.90
Market risk premium 4.60%
Cost of Equity 9.83%
Cost of Debt 5.00%
WACC 9.00%